DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.28
Today's Fair Value
$18.13 -22.12%
Margin of Safety
-28.41%
Projected Value (5Y)
$29.20 +25.43%
Dividends Paid (5Y)
$4.39
DCF Inputs
Scenario
%
Regression: 4.92% | CAGR (5y): 7.21%
%
Regression: -0.07% | CAGR (5y): 2.36%
%
Regression: 7.76% | CAGR (5y): 5.28%
Capped at 13.67x (Historical 5y: 1.02x)
%